SAN-AI OBBLI CO.,LTD.

8097 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥2,394.00
-0.62%
Delayed · cached 15 min

Fair value analysis

8097
SAN-AI OBBLI CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥2,394.00
Close used for this calculation
¥2,887.71Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability9/25
Returns10/25
Balance Sheet14/25
Efficiency18/25
Growth14/25
Good
Quality radar
51Prof.9/25Ret.10/25Eff.18/25B.Sht14/25Growth14/25

Consensus fair value

¥2,887.71
Below FV
▲ +20.6% against the close used
Model range ¥379.56 – ¥3,662.92
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥379.56Fair value¥2,887.71Bull¥3,662.92
FairClose
52-week traded range
52W low ¥2,014.0052W high ¥2,578.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SAN-AI OBBLI CO.,LTD. closed at ¥2,394.00, 17.1% below the consensus fair value of ¥2,887.71 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 16.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,662.92
+53.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,493.01
+4.1%
√(22.5 × EPS × BVPS)
EPS=147.69, BVPS=1870.31
P/E Fair Value
¥2,953.80
+23.4%
EPS × 20x (sector P/E)
EPS=147.69, Sector P/E=20x
Peter Lynch (PEG)
¥379.56
-84.1%
EPS × Growth% (PEG = 1 is fair)
EPS=147.69, g=2.6%
EV/EBITDA
¥3,180.06
+32.8%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=17.75B
Dividend Discount (DDM)
¥1,381.44
-42.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.07, r=10%, g=2.6%
Book Value (P/B)
¥1,335.94
-44.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1870.31, ROE=8%, g=3%, r=10%
Reverse DCF
¥2,394.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 2.6%
Margin of Safety
¥2,277.43
-4.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3036.58, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.